Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0875 BROWER CONSTRUCTION CO.
Contract ID:	3534X
Estimate Number:	0002
Pay Period End Date:	08.02.2003

Contract Location:
EMERSON - DAKOTA CITY	Estimate Type:	PROG
Contractor:
BROWER CONSTRUCTION CO.	Date Let:	05.22.2003
2220 HAWKEYE DRIVE	Date Awarded:	05.29.2003
PO BOX 1137	Date Contract Executed:	06.05.2003
	Date Notice to Proceed:	06.05.2003
SIOUX CITY IA 51102	Date Work Began:
Phone:	Date Physical Work Completed:
(712)252-2766	Date Accepted:
Escrow Agent:
Surety Co:
FEDERAL INSURANCE COMPANY

Counties
DAKOTA

Project Number		PCT			Fed State Project Number		Description
31534 000		0.000			RD-35-4(1010)		BITUMINOUS
31731 000		0.000			RD-20-7(1011)		BITIUMINOUS
31736 000		0.000			PEP-75-4(1008)		BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$359,996.74	$175,771.60	$184,225.14
$1,429,665.45	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$359,996.74	$175,771.60	$184,225.14
$1,429,665.45	Retainage	$-3,599.97	$-1,757.72	$-1,842.25
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
25.18%	Net Earnings	$356,396.77	$174,013.88	$182,382.89
	Liquidated Damages	$.00	$.00	$.00
	Incentives	$.00	$.00	$.00
	Disincentives	$.00	$.00	$.00
	Other Contract Adj	$.00	$.00	$.00
	Appl of Training Adj	$.00	$.00	$.00
	Training Rates Adj	$.00	$.00	$.00
	Fuel Adj	$.00	$.00	$.00
	Bituminous Adj	$.00	$.00	$.00
	Autopay Adj	$.00	$.00	$.00
	Gasoline Adj	$.00	$.00	$.00
	Other Adj	$.00	$.00	$.00
	Price Adj	$.00	$.00	$.00
	Substandard Item Adj	$.00	$.00	$.00
	Asphalt Adj	$.00	$.00	$.00
	Diesel Fuel Adj	$.00	$.00	$.00
	Petrol Adj	$.00	$.00	$.00
	Total for Adjustments	$.00	$.00	$.00
	Payment	$356,396.77	$174,013.88	$182,382.89
Project Manager			Div. Head/Dist. Eng.
Brummond, Scott	08.04.2003		Boyle, Pat	08.06.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	08.06.2003
Controller Div. Processed
Burling, Laurie	08.07.2003

		Detailed breakdown of stockpiled materials
		Total remaining for contract:	0.00

			1. Contracted
			2. Current
			3. To date
Item Nbr        Item Code	Unit Price		4. This Est
Item Description	Units	Qty	Amount
GROUP 9 BITUMINOUS
0001                          0001.08	0.50	2,750.000	1,375.00
BARRICADE, TYPE II	BDAY	2,750.000	1,375.00
		233.000	116.50
		204.000	102.00
0002                          0001.10	2.02	388.000	783.76
BARRICADE, TYPE III	BDAY	388.000	783.76
		0.000	0.00
		0.000	0.00
0003                          0001.75	1.01	330.000	333.30
TEMPORARY SIGN DAY	EACH	330.000	333.30
		447.000	451.47
		346.000	349.46
0004                          0001.90	0.51	4,656.000	2,374.56
SIGN DAY	EACH	4,656.000	2,374.56
		0.000	0.00
		0.000	0.00
0008                          0003.10	208.00	110.000	22,880.00
FLAGGING	DAY	110.000	22,880.00
		40.500	8,424.00
		20.500	4,264.00
0010                          0010.04	500.00	0.340	170.00
FIELD OFFICE	EACH	0.340	170.00
		0.000	0.00
		0.000	0.00
0011                          0030.90	31,228.05851	1.000	31,228.06
MOBILIZATION	LS	1.000	31,228.06
		1.000	31,228.06
		0.500	15,614.03
0014                          3040.11	92.19	149.400	13,773.19
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	149.400	13,773.19
		127.306	11,736.34
		118.972	10,968.03
0015                          3040.12	70.38	1,364.100	96,005.36
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	1,364.100	96,005.36
		774.241	54,491.08
		637.827	44,890.26
0016                          3040.13	61.19	5,761.300	352,533.95
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	5,761.300	352,533.95
		1,706.209	104,402.93
		1,485.216	90,880.37
0017                          3040.18	216.84	58.500	12,685.14
CONCRETE PAVEMENT REPAIR, TYPE A, PARTIAL DEPTH	SY	58.500	12,685.14
		16.918	3,668.50
		16.203	3,513.46
0020                          3221.05	74.19	116.700	8,657.97
CONCRETE PAVEMENT, CLASS PR-3625	SY	116.700	8,657.97
JOINT REPAIR		38.745	2,874.49
		28.967	2,149.06
0001                          0001.08	0.50	3,000.000	1,500.00
BARRICADE, TYPE II	BDAY	3,000.000	1,500.00
		3,284.000	1,642.00
		520.000	260.00
0002                          0001.10	2.02	371.000	749.42
BARRICADE, TYPE III	BDAY	371.000	749.42
		108.000	218.16
		30.000	60.60
0003                          0001.75	1.01	360.000	363.60
TEMPORARY SIGN DAY	EACH	360.000	363.60
		2.000	2.02
		0.000	0.00
0004                          0001.90	0.51	1,272.000	648.72
SIGN DAY	EACH	1,272.000	648.72
		1,299.000	662.49
		353.000	180.03
0006                          0002.60	6.06	460.000	2,787.60
OVERLAY SOLID LINES	STA	460.000	2,787.60
		0.000	0.00
		0.000	0.00
0007                          0002.97	50.50	30.000	1,515.00
FLASHING ARROW PANEL	DAY	30.000	1,515.00
		30.000	1,515.00
		5.000	252.50
0010                          0010.04	500.00	0.330	165.00
FIELD OFFICE	EACH	0.330	165.00
		0.000	0.00
		0.000	0.00
0011                          0030.90	24,878.7852	1.000	24,878.79
MOBILIZATION	LS	1.000	24,878.79
		1.000	24,878.79
		0.000	0.00
0012                          1102.05	8.00	416.000	3,328.00
REMOVE ASPHALT SURFACING FROM PAVEMENT	SY	416.000	3,328.00
		0.000	0.00
		0.000	0.00
0013                          3008.20	7.56	2,293.000	17,335.08
CROSS STITCHING	EACH	2,293.000	17,335.08
		2,866.000	21,666.96
		1,019.000	7,703.64
0014                          3040.11	92.19	27.100	2,498.35
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	27.100	2,498.35
		72.308	6,666.07
		0.000	0.00
0015                          3040.12	70.38	264.400	18,608.47
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	264.400	18,608.47
		177.125	12,466.05
		2.667	187.70
0016                          3040.13	61.19	596.900	36,524.31
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	596.900	36,524.31
		452.603	27,694.78
		0.000	0.00
0017                          3040.18	216.84	16.400	3,556.18
CONCRETE PAVEMENT REPAIR, TYPE A, PARTIAL DEPTH	SY	16.400	3,556.18
		29.145	6,319.80
		0.000	0.00
0018                          3211.25	1.15	11,527.000	13,256.05
SEALING CRACKS	LF	11,527.000	13,256.05
		0.000	0.00
		0.000	0.00
0019                          3211.30	0.66	39,370.000	25,984.20
SEALING JOINTS	LF	39,370.000	25,984.20
		0.000	0.00
		0.000	0.00
0020                          3221.05	74.19	207.900	15,424.10
CONCRETE PAVEMENT, CLASS PR-3625	SY	207.900	15,424.10
JOINT REPAIR		477.844	35,451.25
		0.000	0.00
0021                          8028.00	1.81	1,000.000	1,810.00
FOUNDATION COURSE REPLACEMENT	SY	1,000.000	1,810.00
		0.000	0.00
		0.000	0.00
0023                          9005.23	15.70	6,280.000	98,596.00
ASPHALTIC CONCRETE, TYPE SPS	TON	6,280.000	98,596.00
		0.000	0.00
		0.000	0.00
0026                          9021.03	185.00	339.120	62,737.20
PERFORMANCE GRADED BINDER (58-28)	TON	339.120	62,737.20
		0.000	0.00
		0.000	0.00
0027                          9053.00	0.70	7,210.000	5,047.00
TACK COAT	GAL	7,210.000	5,047.00
		0.000	0.00
		0.000	0.00
0028                          9140.00	39.41	460.500	18,148.30
JOINT SEALING - ASPHALT TO CONCRETE	STA	460.500	18,148.30
		0.000	0.00
		0.000	0.00
0030                          9179.24	164.73	236.100	38,892.75
COLD MILLING, CLASS 4	STA	236.100	38,892.75
		0.000	0.00
		0.000	0.00
0032                          9179.44	74.26	224.400	16,663.94
COLD MILLING, CLASS 4	STA	224.400	16,663.94
TYPE "A"		0.000	0.00
		0.000	0.00
0034                          9185.76	9.00	414.000	3,726.00
RUMBLE STRIPS, ASPHALT	STA	414.000	3,726.00
		0.000	0.00
		0.000	0.00
0035                          9300.50	588.54167	1.000	588.54
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	588.54
		0.000	0.00
		0.000	0.00
0002                          0001.10	2.02	64.000	129.28
BARRICADE, TYPE III	BDAY	64.000	129.28
		0.000	0.00
		0.000	0.00
0003                          0001.75	1.01	180.000	181.80
TEMPORARY SIGN DAY	EACH	180.000	181.80
		0.000	0.00
		0.000	0.00
0004                          0001.90	0.51	1,404.000	716.04
SIGN DAY	EACH	1,404.000	716.04
		0.000	0.00
		0.000	0.00
0005                          0002.55	6.06	575.000	3,484.50
OVERLAY BROKEN LINES	STA	575.000	3,484.50
		0.000	0.00
		0.000	0.00
0006                          0002.60	6.06	1,150.000	6,969.00
OVERLAY SOLID LINES	STA	1,150.000	6,969.00
		0.000	0.00
		0.000	0.00
0008                          0003.10	208.00	30.000	6,240.00
FLAGGING	DAY	30.000	6,240.00
		0.000	0.00
		0.000	0.00
0009                          0003.20	285.00	15.000	4,275.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	15.000	4,275.00
		12.000	3,420.00
		10.000	2,850.00
0010                          0010.04	500.00	0.330	165.00
FIELD OFFICE	EACH	0.330	165.00
		0.000	0.00
		0.000	0.00
0011                          0030.90	26,563.28629	1.000	26,563.29
MOBILIZATION	LS	1.000	26,563.29
		0.000	0.00
		0.000	0.00
0022                          9005.00	116.86	100.000	11,686.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	100.000	11,686.00
SP4		0.000	0.00
		0.000	0.00
0023                          9005.23	15.70	3,160.000	49,612.00
ASPHALTIC CONCRETE, TYPE SPS	TON	3,160.000	49,612.00
		0.000	0.00
		0.000	0.00
0024                          9005.45	19.24	9,180.000	176,623.20
ASPHALTIC CONCRETE, TYPE SP4(0.5)	TON	9,180.000	176,623.20
		0.000	0.00
		0.000	0.00
0025                          9021.01	185.00	501.120	92,707.20
PERFORMANCE GRADED BINDER (64-22)	TON	501.120	92,707.20
		0.000	0.00
		0.000	0.00
0026                          9021.03	185.00	170.640	31,568.40
PERFORMANCE GRADED BINDER (58-28)	TON	170.640	31,568.40
		0.000	0.00
		0.000	0.00
0027                          9053.00	0.70	18,950.000	13,265.00
TACK COAT	GAL	18,950.000	13,265.00
		0.000	0.00
		0.000	0.00
0029                          9179.23	93.63	287.667	26,934.26
COLD MILLING, CLASS 3	STA	287.667	26,934.26
		0.000	0.00
		0.000	0.00
0031                          9179.43	31.72	569.540	18,065.81
COLD MILLING, CLASS 3	STA	569.540	18,065.81
TYPE "A"		0.000	0.00
		0.000	0.00
0033                          9179.63	161.43	5.794	935.33
COLD MILLING, CLASS 3	STA	5.794	935.33
TYPE "B"		0.000	0.00
		0.000	0.00
0035                          9300.50	1,411.45833	1.000	1,411.46
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	1,411.46
		0.000	0.00
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	1,429,665.45
		Current	1,429,665.45
		In place	359,996.74
		This Estimate	184,225.14
Totals for contract		Contracted	1,429,665.45
		Current	1,429,665.45
		In place	359,996.74
		This Estimate	184,225.14